Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 429.83 M441.48 M524.14 M919.49 M618.05 M550.04 M 563.94 M Research & development 59.21 M54.03 M71.98 M85.72 M86.72 M51.4 M 46.47 M Operating income 505.81 M798.43 M2.47 B251.88 M-1.78 B-367.08 M -153.34 M Non-Operating Income, Total -83.34 M-599.42 M61.28 M110.97 M182.02 M17.85 M 80.5 M Interest expense, net of interest capitalized 30.4 M50 M31.1 M72.7 M49 M18.5 M 6.33 M Non-Operating Income, excl. Interest Expenses -54.56 M-46.08 M-56.18 M-72.66 M-45.32 M-23.31 M 7.96 M Unusual income/expense -59.18 M-603.34 M86.36 M110.93 M178.34 M22.66 M 66.22 M Pretax income 501.04 M229.39 M3.21 B2.1 B-1.05 B-308.33 M -3.16 M Equity in earnings 127.52 M95.77 M772.27 M1.85 B715.43 M243.74 M 275.75 M Taxes 54.42 M29.45 M390.59 M430.28 M87.08 M156.88 M 182.37 M Non-controlling/minority interest 70.85 M76.27 M125.31 M97.07 M43.97 M45.42 M 47.35 M After tax other income/expense -207.93 M-53.52 M31.41 M114.57 M107.1 M-339.29 M -28.65 M Net income before discontinued operations 375.76 M123.67 M2.69 B1.57 B-1.18 B-510.63 M -232.88 M Discontinued operations —————— — Net income 375.76 M123.67 M2.69 B1.57 B-1.18 B-510.63 M -232.88 M Dilution adjustment ————00 0 Preferred dividends ————136.65 M166.75 M 166.75 M Diluted net income available to common stockholders 375.76 M123.67 M2.69 B1.57 B-1.32 B-677.38 M -399.63 M Basic earnings per share (Basic EPS) 3.531.0722.9713.41-11.2-5.76 -3.41 Diluted earnings per share (Diluted EPS) 3.521.0622.8413.36-11.2-5.76 -3.42 Average basic shares outstanding 106.4 M115.84 M117.12 M117.32 M117.52 M117.66 M — Diluted shares outstanding 106.81 M116.54 M117.79 M117.77 M117.52 M117.66 M — EBITDA 1.18 B1.55 B3.36 B1.62 B-563.3 M1.28 B 1.02 B EBIT 947.22 M1.23 B3 B1.19 B-1.15 B619.72 M 365.91 M Cost of revenue 2.13 B2.33 B4.25 B8.43 B5.31 B4.47 B 4.48 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 231.98 M254 M300.84 M429.94 M588.64 M658.68 M 654.73 M